60.30
Revenue฿M
54.26
53.79
55.36
56.07
57.60
59.88
59.84
61.76
62.41
63.09
64.85
1.84%
1.88%
56
16.20
Revenue growth%
27.04
24.51
26.94
28.49
25.85
26.95
28.41
27.56
24.85
26.51
21.43
26.95
26.95
20
29.56
Gross margin%
16.56
16.47
15.66
14.22
14.47
14.36
15.71
12.87
10.71
10.71
23.70
12.87
14.41
56
17.98
Operating margin%
16.70
15.16
16.93
17.41
18.99
21.02
19.73
20.19
18.80
19.43
29.31
19.73
18.89
24
18.92
Net margin%
17.34
15.95
18.59
20.07
21.20
23.89
24.56
23.48
23.01
25.84
13.63
23.89
22.11
89
36.93
P/E ratio (avg)x
21.25
20.87
18.79
19.66
20.28
20.33
21.88
20.88
21.99
18.76
10.96
20.88
20.60
85
6.220
EV/EBITx
32.27
31.85
32.37
36.59
36.64
37.30
42.55
47.87
46.02
52.19
35.76
46.02
36.97
47
5.09
FCF yield (avg)%
30.89
29.88
28.22
25.36
23.66
22.05
22.13
19.30
21.42
20.22
28.88
21.42
22.89
85
2.82
FCF margin%
21.78
24.58
21.73
19.70
20.82
21.72
20.69
18.60
17.98
19.99
4.44
19.99
20.76
8
0.586
FCF / Net incomex
1.249
1.317
1.411
1.542
1.848
1.967
2.366
2.500
2.477
2.961
1.335
2.477
1.908
68
11.98
ROIC%
21.81
19.09
20.00
22.20
22.96
25.67
26.59
27.31
26.10
29.10
10.05
26.59
24.31
56
4.73
Return on equity%
23.57
24.83
27.01
24.96
25.59
23.73
22.14
23.27
21.76
24.21
9.10
23.27
23.97
92
25.47
Return on assets%
25.03
23.78
22.32
23.87
26.58
29.19
31.68
32.37
30.95
29.59
15.82
30.95
27.89
18
0.03
EPS฿
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
3.52%
(1.58%)
—
18.46
EPS growth%
33.29
32.36
32.48
31.79
32.69
34.22
34.76
34.67
34.77
33.49
26.28
34.67
33.39
35
0.03
Bookvalue per sh฿
0.04
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.02
3.33%
3.86%
—
0.04
FCF per share฿
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.13
0.01
6.95%
8.26%
—
0.04
Dividend per sh฿
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.02
9.91%
6.32%
—
16.24
Div yield (avg)%
23.86
24.81
23.24
22.90
24.12
21.76
19.97
19.19
17.76
18.63
16.66
19.19
22.33
81
28.83
Payout ratio%
32.87
35.67
36.81
38.47
38.06
40.01
41.80
44.49
47.14
45.16
20.48
44.49
39.24
36
0.501
Shares (diluted)B
0.612
0.688
0.810
0.927
0.970
1.139
1.093
1.207
1.368
1.584
0.513
10.31%
10.94%
27
23.38
Buyback yield%
6.86
5.13
7.72
6.30
4.21
4.30
5.06
7.40
9.17
9.92
4.10
7.40
6.58
7
1.329
D/E ratiox
0.377
0.406
0.445
0.465
0.445
0.442
0.487
0.508
0.501
0.468
0.637
0.487
0.455
87
30.22
Enterprise value฿M
38.39
41.01
37.93
32.48
27.96
27.93
24.90
24.08
22.96
20.26
52.51
(6.24%)
(6.26%)
38
20.70
LT debt฿M
45.79
48.27
56.40
61.58
68.31
70.47
72.18
80.45
78.52
76.51
56.46
2.29%
5.59%
87
Revenue
฿63.09M
1.88%
1.00×
Cost of revenue
฿41.52M
1.70%
0.98×
Operating expenses
฿13.57M
2.34%
1.05×
Goodwill & intangibles
20.47%
Spread over hurdle
(3.65%)